Valuation Danone

Equities

Market Closed - Euronext Paris Other stock markets 16:55:00 15/05/2026 BST			5-day change	1st Jan Change
61.24 ^EUR	-1.00%		-2.48%	-20.24%

05-11	DANONE : Barclays gives a Buy rating	ZD
05-05	Weight-loss drugs fuel protein-rich whey craving	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	35,530	30,830	37,646	41,915	49,156	39,204	-	-
Change	-	-13.23%	22.11%	11.34%	17.28%	-20.25%	-	-
Enterprise Value (EV) ¹	46,030	40,937	47,867	50,516	57,587	46,978	46,045	45,277
Change	-	-11.06%	16.93%	5.53%	14%	-18.42%	-1.99%	-1.67%
P/E ratio	18.6x	33.3x	45.1x	20.8x	27.2x	16.2x	15x	14x
PBR	2.02x	1.76x	2.33x	2.59x	2.93x	2.17x	2.05x	1.91x
PEG	-	-0.7x	-3.7x	0x	-2.75x	0.5x	1.83x	1.87x
Capitalization / Revenue	1.46x	1.11x	1.36x	1.53x	1.8x	1.4x	1.35x	1.29x
EV / Revenue	1.9x	1.48x	1.73x	1.85x	2.11x	1.67x	1.58x	1.49x
EV / EBITDA	10x	7.81x	9.4x	10.7x	11.5x	9.46x	8.81x	8.21x
EV / EBIT	13.8x	12.1x	13.8x	14.2x	15.7x	12.3x	11.3x	10.6x
EV / FCF	18.9x	19.6x	18.2x	16.8x	20.6x	17.1x	16.6x	15.1x
FCF Yield	5.28%	5.11%	5.5%	5.94%	4.86%	5.85%	6.04%	6.63%
Dividend per Share ²	1.94	2	2.1	2.15	2.25	2.339	2.492	2.653
Rate of return	3.55%	4.06%	3.58%	3.3%	2.93%	3.82%	4.07%	4.33%
EPS ²	2.94	1.48	1.3	3.13	2.82	3.77	4.079	4.385
Distribution rate	66%	135%	162%	68.7%	79.8%	62%	61.1%	60.5%
Net sales ¹	24,281	27,661	27,619	27,376	27,283	28,050	29,122	30,304
EBITDA ¹	4,602	5,240	5,092	4,726	5,020	4,965	5,227	5,515
EBIT ¹	3,337	3,377	3,481	3,558	3,665	3,824	4,061	4,289
Net income ¹	1,924	959	881	2,021	1,825	2,389	2,572	2,774
Net Debt ¹	10,500	10,107	10,221	8,601	8,431	7,774	6,840	6,073
Reference price ²	54.59	49.23	58.68	65.12	76.78	61.24	61.24	61.24
Nbr of stocks (in thousands)	650,849	626,246	641,543	643,653	640,218	640,173	-	-
Announcement Date	23/02/22	22/02/23	22/02/24	26/02/25	20/02/26	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
DANONE	16.24x	1.67x	9.46x	3.82%	45.56B
NESTLÉ S.A.	19.43x	2.83x	13.92x	4.02%	255B
MONDELEZ INTERNATIONAL, INC.	21.41x	2.45x	14.38x	3.42%	77.58B
ARCHER-DANIELS-MIDLAND COMPANY	17.68x	0.54x	10.47x	2.58%	38.75B
THE HERSHEY COMPANY	23.37x	3.43x	13.97x	3.08%	37.93B
AJINOMOTO CO., INC.	39.33x	3.4x	18.98x	0.9%	31.77B
NESTLÉ INDIA LIMITED	83.58x	12.15x	54.27x	0.98%	28.75B
KRAFT HEINZ	10.91x	1.82x	8.98x	7%	27.18B
BUNGE GLOBAL SA	14.07x	0.4x	9.2x	2.33%	23.76B
YIHAI KERRY ARAWANA HOLDINGS CO., LTD	34.41x	0.7x	17.61x	0.73%	21.97B
Average	28.04x	2.94x	17.12x	2.89%	58.85B
Weighted average by Cap.	23.74x	2.84x	15.37x	3.4%